excel-author – skill Tài liệu & Office cho agent AI

excel-author

Produce an .xlsx file on disk using openpyxl. Follow the banker-grade conventions below so the model is auditable, flexible, and reviewable by someone other than the person who built it.

Adapted from Anthropic's xlsx-author and audit-xls skills in the [anthropics/financial-services](https://github.com/anthropics/financial-services) repo. The MCP / Office-JS / Cowork-specific branches of the originals are dropped — this skill assumes headless Python.

Output contract

• Write to ./out/<name>.xlsx. Create ./out/ if it does not exist.
• Return the relative path in your final message so downstream tools can pick it up.
• One logical model per file. Do not append to an existing workbook unless explicitly asked.

Setup

Use python when it already imports openpyxl (the Hermes Docker image ships

it). Otherwise, when hermes is on PATH, let Hermes build its shared, pinned

documents environment under the Hermes home (safe to run from several agents

at once); in a Docker sandbox without Hermes the block builds a venv in the

sandbox home with the same pinned versions. It is the same block as the

microsoft-office/pdf skills. Never pip install into the interpreter that

runs Hermes:

python -c "import openpyxl" 2>/dev/null && PY=python || if command -v hermes >/dev/null 2>&1; then
  PY="$(hermes pm environment documents --extra documents --extra documents-pdf)"
else
  PY="$HOME/.cache/hermes-docs-venv/bin/python"
  "$PY" -c "import docx, openpyxl, pptx, reportlab, pypdf, pdfplumber, pypdfium2" 2>/dev/null || (
    # Safe to run from several agents at once: each caller builds a private venv,
    # a symlink publishes the first finished one atomically, the others delete theirs.
    mkdir -p "$HOME/.cache" && cd "$HOME/.cache" && stage="$(mktemp -d hermes-docs-venv.XXXXXX)" || exit 1
    old="$(readlink hermes-docs-venv)"  # an earlier build that no longer imports, if any
    python3 -m venv "$stage" &&
      "$stage/bin/python" -m pip install -q --disable-pip-version-check python-docx==1.2.0 openpyxl==3.1.5 python-pptx==1.0.2 reportlab==5.1.0 pypdf==6.21.2 pdfplumber==0.11.10 pypdfium2==5.14.0 &&
      "$stage/bin/python" -c "import docx, openpyxl, pptx, reportlab, pypdf, pdfplumber, pypdfium2" &&
      if [ -z "$old" ]; then python3 -c 'import os, sys; os.symlink(*sys.argv[1:])' "$stage" hermes-docs-venv
      elif [ "$(readlink hermes-docs-venv)" = "$old" ]; then
        ln -s "$stage" "$stage.lnk" && python3 -c 'import os, sys; os.replace(*sys.argv[1:])' "$stage.lnk" hermes-docs-venv &&
          case "$old" in hermes-docs-venv.??????) rm -rf "$old" ;; esac
      fi 2>/dev/null
    [ "$(readlink hermes-docs-venv)" = "$stage" ] || rm -rf "$stage" "$stage.lnk"
  )
fi
export PY

Run the model-building Python with "$PY".

Core conventions (non-negotiable)

Blue / black / green cell color

• Blue (Font(color="0000FF")) — hardcoded input a human entered. Revenue drivers, WACC inputs, terminal growth, market data.
• Black (default) — formula. Every derived cell is a live Excel formula.
• Green (Font(color="006100")) — link to another sheet or external file.

A reviewer can then scan the sheet and immediately see what's an assumption vs. what's computed.

Formulas over hardcodes

Every calculation cell MUST be a formula string, never a number computed in Python and pasted as a value.

# WRONG — silent bug waiting to happen
ws["D20"] = revenue_prior_year * (1 + growth)

# CORRECT — flexes when the user changes the assumption
ws["D20"] = "=D19*(1+$B$8)"

The only hardcoded numbers permitted:

1. Raw historical inputs (actual revenues, reported EBITDA, etc.)

2. Assumption drivers the user is meant to flex (growth rates, WACC inputs, terminal g)

3. Current market data (share price, debt balance) — with a cell comment documenting source + date

If you catch yourself computing a value in Python and writing the result, stop.

Named ranges for cross-sheet references

Use named ranges for any figure referenced from another sheet, a deck, or a memo.

from openpyxl.workbook.defined_name import DefinedName
wb.defined_names["WACC"] = DefinedName("WACC", attr_text="Inputs!$C$8")
# then elsewhere:
calc["D30"] = "=D29/WACC"

Balance checks tab

Include a Checks tab that ties everything and surfaces TRUE/FALSE:

• Balance sheet balances (assets = liabilities + equity)
• Cash flow ties to period-over-period cash change on the BS
• Sum-of-parts ties to consolidated totals
• No rogue hardcodes inside calc ranges

Example:

checks = wb.create_sheet("Checks")
checks["A2"] = "BS balances"
checks["B2"] = "=IS!D20-IS!D21-IS!D22"
checks["C2"] = "=ABS(B2)<0.01"  # TRUE/FALSE

Cell comments on every hardcoded input

Add the comment AS you create the cell, not later.

from openpyxl.comments import Comment
ws["C2"] = 1_250_000_000
ws["C2"].font = Font(color="0000FF")
ws["C2"].comment = Comment("Source: 10-K FY2024, p.47, revenue line", "analyst")

Format: Source: [System/Document], [Date], [Reference], [URL if applicable].

Never defer sourcing. Never write TODO: add source.

Skeleton: typical financial model

from openpyxl import Workbook
from openpyxl.styles import Font, PatternFill, Alignment, Border, Side
from openpyxl.comments import Comment
from openpyxl.utils import get_column_letter
from pathlib import Path

BLUE = Font(color="0000FF")
BLACK = Font(color="000000")
GREEN = Font(color="006100")
BOLD = Font(bold=True)
HEADER_FILL = PatternFill("solid", fgColor="1F4E79")
HEADER_FONT = Font(color="FFFFFF", bold=True)

wb = Workbook()

# --- Inputs tab ---
inp = wb.active
inp.title = "Inputs"
inp["A1"] = "MARKET DATA & KEY INPUTS"
inp["A1"].font = HEADER_FONT
inp["A1"].fill = HEADER_FILL
inp.merge_cells("A1:C1")

inp["B3"] = "Revenue FY2024"
inp["C3"] = 1_250_000_000
inp["C3"].font = BLUE
inp["C3"].comment = Comment("Source: 10-K FY2024 p.47", "model")

inp["B4"] = "Growth Rate"
inp["C4"] = 0.12
inp["C4"].font = BLUE

# --- Calc tab ---
calc = wb.create_sheet("DCF")
calc["B2"] = "Projected Revenue"
calc["C2"] = "=Inputs!C3*(1+Inputs!C4)"   # formula, black

# --- Checks tab ---
chk = wb.create_sheet("Checks")
chk["A2"] = "BS balances"
chk["B2"] = "=ABS(BS!D20-BS!D21-BS!D22)<0.01"

Path("./out").mkdir(exist_ok=True)
wb.save("./out/model.xlsx")

Section headers with merged cells

openpyxl quirk: when you merge, set the value on the top-left cell and style the full range separately.

ws["A7"] = "CASH FLOW PROJECTION"
ws["A7"].font = HEADER_FONT
ws.merge_cells("A7:H7")
for col in range(1, 9):  # A..H
    ws.cell(row=7, column=col).fill = HEADER_FILL

Sensitivity tables

Build with loops, not hardcoded formulas per cell. Rules:

• Odd number of rows/cols (5×5 or 7×7) — guarantees a true center cell.
• Center cell = base case. The middle row/col header must equal the model's actual WACC and terminal g so the center output equals the base-case implied share price. That's the sanity check.
• Highlight the center cell with medium-blue fill ("BDD7EE") and bold.
• Populate every cell with a full recalculation formula — never an approximation.

# 5x5 WACC (rows) x terminal growth (cols) sensitivity
wacc_axis = [0.08, 0.085, 0.09, 0.095, 0.10]        # center row = base 9.0%
term_axis = [0.02, 0.025, 0.03, 0.035, 0.04]        # center col = base 3.0%

start_row = 40
ws.cell(row=start_row, column=1).value = "Implied Share Price ($)"
ws.cell(row=start_row, column=1).font = BOLD

for j, g in enumerate(term_axis):
    ws.cell(row=start_row+1, column=2+j).value = g
    ws.cell(row=start_row+1, column=2+j).font = BLUE

for i, w in enumerate(wacc_axis):
    r = start_row + 2 + i
    ws.cell(row=r, column=1).value = w
    ws.cell(row=r, column=1).font = BLUE
    for j, g in enumerate(term_axis):
        c = 2 + j
        # Full DCF recalc formula (simplified for illustration).
        # In a real model this references the full projection block.
        ws.cell(row=r, column=c).value = (
            f"=SUMPRODUCT(FCF_range,1/(1+{w})^year_offset) + "
            f"FCF_terminal*(1+{g})/({w}-{g})/(1+{w})^terminal_year"
        )

# Highlight center cell (base case)
center = ws.cell(row=start_row+2+len(wacc_axis)//2,
                 column=2+len(term_axis)//2)
center.fill = PatternFill("solid", fgColor="BDD7EE")
center.font = BOLD

Recalculating before delivery

openpyxl writes formula strings but does not compute them. Excel recalculates on open, but downstream consumers (auto-check scripts, CI) need computed values.

Run LibreOffice or a dedicated recalc step before delivery:

# LibreOffice headless recalc
libreoffice --headless --calc --convert-to xlsx ./out/model.xlsx --outdir ./out/

Or use a Python recalc helper (see scripts/recalc.py in this skill).

Model layout planning

Before writing any formula:

1. Define ALL section row positions

2. Write ALL headers and labels

… (nội dung đầy đủ có trong gói tải về)